XML 9 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Jun. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 88,426 $ 1,639
Prepaid expenses and other current assets 3,225 967
Total current assets 91,651 2,606
Deferred transaction costs 0 3,146
Restricted cash 500 0
Other non-current assets 691 410
Total assets 92,842 6,162
Current liabilities:    
Accounts payable 3,680 1,560
Accrued expenses and other current liabilities ( including $37 and $85 due to a related party) 3,971 2,195
Convertible promissory notes, net of discount of $1,298 (including $0 and $18,670 due to a related party) 0 19,541
Derivative liabilities (including $0 and $995 due to a related party) 0 1,042
Tranche liability (including $0 and $331 due to a related party) 0 365
Total current liabilities 7,651 24,703
Royalty obligation - related party 32,076 32,076
Total liabilities 39,727 56,779
Commitments and contingencies (Note 9)
Redeemable convertible preferred stock, $0.00001 par value, no shares authorized, issued and outstanding as of June 30, 2025; 75,151,340 shares authorized as of December 31, 2024; 43,151,340 shares issued and outstanding as of December 31, 2024; liquidation preference of $0 as of June 30, 2025 0 45,999
Stockholders' equity (deficit):    
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of June 30, 2025; no shares authorized, issued, and outstanding as of December 31, 2024
Common stock, $0.0001 and $0.00001 par value as of June 30, 2025 and December 31, 2024, respectively; 300,000,000 and 86,000,000 shares authorized as of June 30, 2025 and December 31, 2024, respectively; 18,702,418 and 1,356,431 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively 2 0
Additional paid-in capital 191,220 19,945
Accumulated deficit (138,107) (116,561)
Total stockholders' equity (deficit) 53,115 (96,616)
Total liabilities, redeemable convertible preferred stock and stockholders' equity (deficit) $ 92,842 $ 6,162